XML 38 R28.htm IDEA: XBRL DOCUMENT v3.23.3
Notes Payable (Tables)
9 Months Ended
Sep. 30, 2023
Debt Disclosure [Abstract]  
Summary of Terms of Notes Payable
The following table summarizes the terms of notes payable outstanding at September 30, 2023 and December 31, 2022 ($ in thousands):
DescriptionInterest Rate (1)Maturity (2)20232022
Unsecured Notes:
Credit Facility6.31%April 2027$144,500 $56,600 
Term Loan(3)March 2025400,000 400,000 
Term Loan5.38%August 2024350,000 350,000 
Senior Note3.95%July 2029275,000 275,000 
Senior Note3.91%July 2025250,000 250,000 
Senior Note3.86%July 2028250,000 250,000 
Senior Note3.78%July 2027125,000 125,000 
Senior Note4.09%July 2027100,000 100,000 
1,894,500 1,806,600 
Secured Mortgage Notes:
Terminus (4)6.34%January 2031221,000 221,000 
Fifth Third Center 3.37%October 2026127,464 130,168 
Colorado Tower3.45%September 2026107,543 109,552 
Domain 103.75%November 202473,056 74,521 
529,063 535,241 
   $2,423,563 $2,341,841 
Unamortized loan costs(5,160)(7,235)
Total Notes Payable$2,418,403 $2,334,606 

(1) Interest rate as of September 30, 2023.
(2) Weighted average maturity of notes payable outstanding at September 30, 2023 was 3.3 years.
(3) In April 2023, the Company entered into a floating-to-fixed interest rate swap with respect to $200 million of the $400 million Term Loan. As of September 30, 2023, the fixed interest rate was 5.45%, and the floating interest rate was 6.46%.
(4) Represents $123.0 million and $98.0 million non-cross-collateralized mortgages secured by the Terminus 100 and Terminus 200 buildings, respectively.
Summary of Interest Recorded
For the three and nine months ended September 30, 2023 and 2022, interest expense was recorded as follows ($ in thousands):
Three Months Ended September 30,Nine Months Ended September 30,
2023202220232022
Total interest incurred$31,180 $22,406 $92,278 $61,522 
Interest capitalized(4,172)(4,026)(14,268)(11,068)
Total interest expense$27,008 $18,380 $78,010 $50,454